QWAMPLIFY NORDICS AS

0180 OSLO

Finances

Share Ownership

Return on Equity

3,63 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 273 000	1 125 000	986 000
Net Income	9 000	13 000	195 000
Total Assets	1 316 000	793 000	484 000
Total Equity	248 000	239 000	226 000

Income (NOK)	2022	2021	2020
Revenue	2 273 000	1 125 000	986 000
Expenditure	2 240 000	1 107 000	667 000
Operating Profit	33 000	17 000	320 000
Financial Income	7 000	1 000	0
Financial Costs	26 000	1 000	72 000
Financial Balance	−19 000	0	−72 000
Earnings Before Tax	13 000	17 000	247 000
Tax	4 000	4 000	52 000
Net Income	9 000	13 000	195 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	1 316 000	793 000	484 000
Total Assets	1 316 000	793 000	484 000
Total Retained Equity	218 000	209 000	195 000
Total Equity	248 000	239 000	226 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 067 000	554 000	258 000
Total Equity and Debt	1 316 000	793 000	484 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 273 000	1 125 000	986 000
Other Income	0	0	0
Revenue	2 273 000	1 125 000	986 000
Cost of Goods Sold	1 855 000	360 000	95 000
Salary Costs	9 000	518 000	258 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 240 000	1 107 000	667 000
Operating Profit	33 000	17 000	320 000
Financial Income	7 000	1 000	0
Financial Costs	26 000	1 000	72 000
Financial Balance	−19 000	0	−72 000
Dividends	0	0	0
Net Income	9 000	13 000	195 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	405 000	276 000	85 000
Total Current Assets	1 316 000	793 000	484 000
Total Assets	1 316 000	793 000	484 000
Total Equity	248 000	239 000	226 000
Short-Term Group Debt	0	0	104 000
Total Long-Term Debt	0	0	0
Creditors	909 000	282 000	10 000
Unpaid Taxes	131 000	109 000	81 000
Dividends	0	0	0
Other Current Debt	23 000	160 000	11 000
Total Current Debt	1 067 000	554 000	258 000
Total Equity and Debt	1 316 000	793 000	484 000

Financial indicators	2022	2021	2020
Return on Equity	3,63 %	5,44 %	86,28 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	1,45 %	1,51 %	32,45 %
Current Ratio	1,23	1,43	1,88
Quick Ratio	1,23	1,43	1,88
Equity Ratio	0,19	0,3	0,47
Gross Profit Margin	18,39 %	68 %	90,37 %